The WACC of Revitalist Lifestyle and Wellness Ltd (CALM.CN) is 16.8%.
| Range | Selected | |
| Cost of equity | 79.60% - 95.60% | 87.60% |
| Tax rate | 0.60% - 0.90% | 0.75% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 15.8% - 17.7% | 16.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 14.99 | 14.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 79.60% | 95.60% |
| Tax rate | 0.60% | 0.90% |
| Debt/Equity ratio | 7.22 | 7.22 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 15.8% | 17.7% |
| Selected WACC | 16.8% | |